Unit: 1.000.000đ
  Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025
1. Total business operating revenue 5,372 6,321 1,292 1,305 6,914
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 5,372 6,321 1,292 1,305 6,914
4. Cost of goods sold 1,486 1,862 159 172 550
5. Gross profit (3)-(4) 3,886 4,459 1,134 1,134 6,364
6. Revenue of financial operations 0 0 0 0 0
7. Financial expense 1,965 25,034 1,251 25,096 5,070
-In which: Loan interest expenses 1,965 25,034 1,201 25,096 5,070
8. Profit or loss from joint ventures, associated companies 201 135 -195 432 2,863
9. Cost of sales 0 0
10. Enterprise administration expenses 4,680 5,604 6,996 25,325 3,495
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -2,557 -26,043 -7,308 -48,855 662
12. Other income 6,000 60,000 3,000
13. Other expenses 20 17,369 29 4,450 0
14. Other profit (12)-(13) 5,980 42,631 -29 -1,450 0
15. Total accounting profit before tax (11)+(14) 3,423 16,587 -7,337 -50,305 662
16. Costs of current corporate income tax 744 12,138 -1,422 -3,452
17. Costs of deferred corporate income tax 0 6 0
18. Costs of corporate income tax (16)+(17) 744 12,144 -1,422 -3,452
19. Profit after corporate income tax (15)-(18) 2,679 4,444 -5,914 -46,853 662
20. Interest after tax of shareholders who not control -2 -27 0 -30 -2
21. Profit after tax of parent company shareholders (19)-(20) 2,681 4,471 -5,914 -46,823 664
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)